(Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Oct 1, 2022 | (Q2)Jul 2, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 59.78%781.5M | -5.24%464.4M | -5.24%464.4M | 19.25%584.1M | -15.69%610.9M | -62.53%489.1M | --490.1M | --490.1M | -76.99%489.8M | --724.6M |
-Cash and cash equivalents | 90.15%592.9M | -8.48%287.2M | -8.48%287.2M | 45.13%458.9M | -15.57%432.8M | -63.49%311.8M | --313.8M | --313.8M | -79.58%316.2M | --512.6M |
-Accounts receivable | -2.60%1.47B | -2.47%843.7M | -2.47%843.7M | 3.20%1.52B | 7.82%862.7M | 8.66%1.51B | --865.1M | --865.1M | 76.91%1.48B | --800.1M |
-Other receivables | ---- | -16.85%123.4M | -16.85%123.4M | ---- | ---- | ---- | --148.4M | --148.4M | ---- | ---- |
Holding assets for sale | 623.08%18.8M | 626.92%18.9M | 626.92%18.9M | 39.29%3.9M | -27.78%3.9M | -50.94%2.6M | --2.6M | --2.6M | -34.88%2.8M | --5.4M |
Total current assets | 1.33%11.86B | -2.06%11.29B | -2.06%11.29B | 3.33%12.19B | 5.82%11.45B | 4.26%11.7B | --11.53B | --11.53B | 3.31%11.8B | --10.82B |
Non current assets | ||||||||||
-Accumulated depreciation | ---- | -5.53%-4.23B | -5.53%-4.23B | ---- | ---- | ---- | ---4B | ---4B | ---- | ---- |
Investments and advances | 4.51%440.6M | 5.27%443.7M | 5.27%443.7M | 6.54%431.4M | -7.45%433.7M | -10.13%421.6M | --421.5M | --421.5M | 4.03%404.9M | --468.6M |
-Long term equity investment | 22.97%6.34B | 21.86%6.39B | 21.86%6.39B | 1.72%5.75B | -19.38%4.55B | -10.31%5.15B | --5.24B | --5.24B | 1.58%5.65B | --5.64B |
-Including:Held to maturity investments | ---- | -59.61%76.7M | -59.61%76.7M | ---- | ---- | ---- | --189.9M | --189.9M | ---- | ---- |
Financial assets | ---- | -58.48%44.8M | -58.48%44.8M | ---- | ---- | ---- | --107.9M | --107.9M | ---- | ---- |
Non current note receivables | -54.55%66.5M | -44.56%79.5M | -44.56%79.5M | -37.68%90.8M | -30.84%118.2M | -29.66%146.3M | --143.4M | --143.4M | -36.90%145.7M | --170.9M |
-Goodwill | -3.79%2.2B | -3.71%2.25B | -3.71%2.25B | -0.60%2.26B | -2.12%2.25B | -3.40%2.29B | --2.34B | --2.34B | -4.38%2.27B | --2.3B |
Regulatory assets | 3.98%8B | 4.72%7.77B | 4.72%7.77B | 4.70%8.03B | 8.09%7.38B | 9.91%7.69B | --7.42B | --7.42B | 23.86%7.67B | --6.83B |
Non current deferred assets | 0.75%682.3M | 0.30%99.7M | 0.30%99.7M | -1.70%669.5M | -4.20%657M | 10.76%677.2M | --99.4M | --99.4M | 3.09%681.1M | --685.8M |
Total assets | 34.59%124.5M | 359.49%125.9M | 359.49%125.9M | -2.48%78.8M | 136.25%132.3M | 282.23%92.5M | --27.4M | --27.4M | 224.50%80.8M | --56M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -17.05%2.68B | -2.06%2.42B | -2.06%2.42B | 16.30%2.71B | 121.61%3.44B | 83.87%3.23B | --2.48B | --2.48B | 37.21%2.33B | --1.55B |
-Current debt | -19.52%2.3B | -2.30%2.05B | -2.30%2.05B | 20.47%2.34B | 158.61%3.07B | 105.53%2.86B | --2.09B | --2.09B | 45.19%1.95B | --1.19B |
-Current capital lease obligation | 2.14%376.9M | -0.71%378.5M | -0.71%378.5M | -4.58%370.6M | 1.53%371.7M | 1.21%369M | --381.2M | --381.2M | 7.59%388.4M | --366.1M |
-accounts payable | -2.35%2.78B | -18.67%2.16B | -18.67%2.16B | -5.31%2.99B | -0.31%2.93B | 9.32%2.85B | --2.66B | --2.66B | 22.75%3.16B | --2.94B |
-Total tax payable | 15.90%9.23B | 15.52%9.14B | 15.52%9.14B | 10.19%9.21B | -9.49%7.58B | -8.68%7.96B | --7.92B | --7.92B | -3.44%8.36B | --8.37B |
-Other payable | ---- | -12.44%52.1M | -12.44%52.1M | ---- | ---- | ---- | --59.5M | --59.5M | ---- | ---- |
Current provisions | -2.91%206.6M | 8.43%219.9M | 8.43%219.9M | 24.34%221.7M | 33.26%236M | 19.35%212.8M | --202.8M | --202.8M | 0.96%178.3M | --177.1M |
Current deferred liabilities | ---- | 8.22%342.4M | 8.22%342.4M | ---- | ---- | ---- | --316.4M | --316.4M | ---- | ---- |
Current liabilities | -10.02%6.75B | -10.61%6.39B | -10.61%6.39B | -0.35%7B | 26.66%7.7B | 21.62%7.5B | --7.15B | --7.15B | 7.35%7.02B | --6.08B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 5.14%6.41B | 4.74%6.57B | 4.74%6.57B | 5.15%6.42B | 6.92%6.39B | 9.04%6.09B | --6.27B | --6.27B | 14.61%6.11B | --5.97B |
-Long term debt | -0.16%1.93B | -1.99%1.99B | -1.99%1.99B | -2.00%1.99B | -0.02%1.89B | -0.14%1.93B | --2.03B | --2.03B | 0.90%2.03B | --1.89B |
Non current accrued expenses | 3.56%7.11B | 3.28%7.15B | 3.28%7.15B | 2.86%7.01B | 6.71%6.87B | 7.27%6.87B | --6.93B | --6.93B | 8.00%6.82B | --6.44B |
Derivative product liabilities | ---- | 270.45%16.3M | 270.45%16.3M | ---- | ---- | ---- | --4.4M | --4.4M | ---- | ---- |
Long term provisions | 36.88%4.41B | 36.88%4.4B | 36.88%4.4B | 3.81%3.75B | -29.15%2.66B | -15.47%3.22B | --3.22B | --3.22B | 1.96%3.62B | --3.75B |
Employee benefits | ---- | 9.13%160.1M | 9.13%160.1M | ---- | ---- | ---- | --146.7M | --146.7M | ---- | ---- |
Total non current liabilities | 3.33%15.98B | 3.12%15.53B | 3.12%15.53B | 5.38%16.21B | 5.72%15.28B | 3.87%15.46B | --15.06B | --15.06B | 1.20%15.38B | --14.46B |
Shareholders'equity | ||||||||||
Share capital | 3.75%605.9M | 1.85%598.7M | 1.85%598.7M | -1.30%591.9M | -1.56%586.5M | -1.96%584M | --587.8M | --587.8M | -1.25%599.7M | --595.8M |
-common stock | 3.75%605.9M | 1.85%598.7M | 1.85%598.7M | -1.30%591.9M | -1.56%586.5M | -1.96%584M | --587.8M | --587.8M | -1.25%599.7M | --595.8M |
Additional paid-in capital | 0.00%2.9M | 0.00%2.9M | 0.00%2.9M | 0.00%2.9M | 0.00%2.9M | 0.00%2.9M | --2.9M | --2.9M | 0.00%2.9M | --2.9M |
Retained earnings | ---- | 37.14%24M | 37.14%24M | ---- | ---- | ---- | --17.5M | --17.5M | ---- | ---- |
Gains losses not affecting retained earnings | -10.34%-163.2M | -328.77%-181.8M | -328.77%-181.8M | -429.41%-108M | -46.22%-218.3M | 9.38%-147.9M | ---42.4M | ---42.4M | 86.80%-20.4M | ---149.3M |
Total equity | 1.19%22.43B | -0.56%21.98B | -0.56%21.98B | 2.26%22.71B | 3.71%21.84B | 3.28%22.16B | --22.1B | --22.1B | 3.01%22.21B | --21.06B |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.